Highlights

[AVI] YoY Quarter Result on 2021-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 10-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 31-Mar-2021  [#4]
Profit Trend QoQ -     56.73%    YoY -     86.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 4,186 12,744 21,583 28,512 42,546 48,147 55,086 -34.89%
  YoY % -67.15% -40.95% -24.30% -32.99% -11.63% -12.60% -
  Horiz. % 7.60% 23.13% 39.18% 51.76% 77.24% 87.40% 100.00%
PBT -3,705 -14,832 -26,457 -5,640 -406 -15,161 643 -
  YoY % 75.02% 43.94% -369.10% -1,289.16% 97.32% -2,457.85% -
  Horiz. % -576.21% -2,306.69% -4,114.62% -877.14% -63.14% -2,357.85% 100.00%
Tax 1,414 1,376 1,851 1,105 -231 -237 -383 -
  YoY % 2.76% -25.66% 67.51% 578.35% 2.53% 38.12% -
  Horiz. % -369.19% -359.27% -483.29% -288.51% 60.31% 61.88% 100.00%
NP -2,291 -13,456 -24,606 -4,535 -637 -15,398 260 -
  YoY % 82.97% 45.31% -442.58% -611.93% 95.86% -6,022.31% -
  Horiz. % -881.15% -5,175.38% -9,463.85% -1,744.23% -245.00% -5,922.31% 100.00%
NP to SH -1,792 -13,059 -24,514 -4,466 -793 -15,305 9 -
  YoY % 86.28% 46.73% -448.90% -463.18% 94.82% -170,155.55% -
  Horiz. % -19,911.11% -145,100.00% -272,377.78% -49,622.22% -8,811.11% -170,055.55% 100.00%
Tax Rate - % - % - % - % - % - % 59.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 6,477 26,200 46,189 33,047 43,183 63,545 54,826 -29.93%
  YoY % -75.28% -43.28% 39.77% -23.47% -32.04% 15.90% -
  Horiz. % 11.81% 47.79% 84.25% 60.28% 78.76% 115.90% 100.00%
Net Worth 198,136 201,656 253,702 277,999 292,251 319,037 350,804 -9.07%
  YoY % -1.75% -20.51% -8.74% -4.88% -8.40% -9.06% -
  Horiz. % 56.48% 57.48% 72.32% 79.25% 83.31% 90.94% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 198,136 201,656 253,702 277,999 292,251 319,037 350,804 -9.07%
  YoY % -1.75% -20.51% -8.74% -4.88% -8.40% -9.06% -
  Horiz. % 56.48% 57.48% 72.32% 79.25% 83.31% 90.94% 100.00%
NOSH 944,406 915,789 858,552 858,552 858,552 858,552 858,552 1.60%
  YoY % 3.12% 6.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 106.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -54.73 % -105.59 % -114.01 % -15.91 % -1.50 % -31.98 % 0.47 % -
  YoY % 48.17% 7.39% -616.59% -960.67% 95.31% -6,904.26% -
  Horiz. % -11,644.68% -22,465.96% -24,257.45% -3,385.11% -319.15% -6,804.25% 100.00%
ROE -0.90 % -6.48 % -9.66 % -1.61 % -0.27 % -4.80 % 0.00 % -
  YoY % 86.11% 32.92% -500.00% -496.30% 94.38% 0.00% -
  Horiz. % 18.75% 135.00% 201.25% 33.54% 5.62% 100.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.44 1.39 2.51 3.32 4.96 5.61 6.42 -36.00%
  YoY % -68.35% -44.62% -24.40% -33.06% -11.59% -12.62% -
  Horiz. % 6.85% 21.65% 39.10% 51.71% 77.26% 87.38% 100.00%
EPS -0.19 -1.43 -2.86 -0.52 -0.09 -1.78 0.00 -
  YoY % 86.71% 50.00% -450.00% -477.78% 94.94% 0.00% -
  Horiz. % 10.67% 80.34% 160.67% 29.21% 5.06% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2098 0.2202 0.2955 0.3238 0.3404 0.3716 0.4086 -10.51%
  YoY % -4.72% -25.48% -8.74% -4.88% -8.40% -9.06% -
  Horiz. % 51.35% 53.89% 72.32% 79.25% 83.31% 90.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 946,490
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.44 1.35 2.28 3.01 4.50 5.09 5.82 -34.95%
  YoY % -67.41% -40.79% -24.25% -33.11% -11.59% -12.54% -
  Horiz. % 7.56% 23.20% 39.18% 51.72% 77.32% 87.46% 100.00%
EPS -0.19 -1.38 -2.59 -0.47 -0.08 -1.62 0.00 -
  YoY % 86.23% 46.72% -451.06% -487.50% 95.06% 0.00% -
  Horiz. % 11.73% 85.19% 159.88% 29.01% 4.94% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2093 0.2131 0.2680 0.2937 0.3088 0.3371 0.3706 -9.08%
  YoY % -1.78% -20.49% -8.75% -4.89% -8.40% -9.04% -
  Horiz. % 56.48% 57.50% 72.32% 79.25% 83.32% 90.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.1050 0.0500 0.1300 0.3150 0.3400 0.3750 0.3700 -
P/RPS 23.69 3.59 5.17 9.49 6.86 6.69 5.77 26.51%
  YoY % 559.89% -30.56% -45.52% 38.34% 2.54% 15.94% -
  Horiz. % 410.57% 62.22% 89.60% 164.47% 118.89% 115.94% 100.00%
P/EPS -55.34 -3.51 -4.55 -60.56 -368.11 -21.04 35,296.03 -
  YoY % -1,476.64% 22.86% 92.49% 83.55% -1,649.57% -100.06% -
  Horiz. % -0.16% -0.01% -0.01% -0.17% -1.04% -0.06% 100.00%
EY -1.81 -28.52 -21.96 -1.65 -0.27 -4.75 0.00 -
  YoY % 93.65% -29.87% -1,230.91% -511.11% 94.32% 0.00% -
  Horiz. % 38.11% 600.42% 462.32% 34.74% 5.68% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.23 0.44 0.97 1.00 1.01 0.91 -9.49%
  YoY % 117.39% -47.73% -54.64% -3.00% -0.99% 10.99% -
  Horiz. % 54.95% 25.27% 48.35% 106.59% 109.89% 110.99% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 30/06/20 30/05/19 28/05/18 29/05/17 31/05/16 22/05/15 -
Price 0.1100 0.0700 0.1650 0.2400 0.3400 0.3800 0.3750 -
P/RPS 24.82 5.03 6.56 7.23 6.86 6.78 5.84 27.24%
  YoY % 393.44% -23.32% -9.27% 5.39% 1.18% 16.10% -
  Horiz. % 425.00% 86.13% 112.33% 123.80% 117.47% 116.10% 100.00%
P/EPS -57.97 -4.91 -5.78 -46.14 -368.11 -21.32 35,773.00 -
  YoY % -1,080.65% 15.05% 87.47% 87.47% -1,626.59% -100.06% -
  Horiz. % -0.16% -0.01% -0.02% -0.13% -1.03% -0.06% 100.00%
EY -1.72 -20.37 -17.30 -2.17 -0.27 -4.69 0.00 -
  YoY % 91.56% -17.75% -697.23% -703.70% 94.24% 0.00% -
  Horiz. % 36.67% 434.33% 368.87% 46.27% 5.76% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.32 0.56 0.74 1.00 1.02 0.92 -9.06%
  YoY % 62.50% -42.86% -24.32% -26.00% -1.96% 10.87% -
  Horiz. % 56.52% 34.78% 60.87% 80.43% 108.70% 110.87% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1477 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.670.00 
 UCREST 0.360.00 
 PUC 0.1550.00 
 WILLOW 0.4350.00 
 IRIS 0.2650.00 
 BTECH 0.4850.00 
 3A 0.8050.00 
 M3TECH 0.070.00 
 LAMBO 0.010.00 
 NETX 0.090.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS